Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.18% first-year return on $326k initial cash invested.
-15.18%
Cash On Cash
3.34%
Cap Rate
0.52
DSCR
$8,193
Rent
-$4,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,193 income − $12,313 expenses = $4,120 out of pocket
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,653
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,193
Total Expenses
$12,313
Mortgage P&I
96%
$7,868
Property Taxes
14%
$1,127
Home Insurance
6%
$524
HOA
0%
$8
Property Management
12%
$983
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$901